Skip to content
×
Try PRO Free Today!
BiggerPockets Pro offers you a comprehensive suite of tools and resources
Market and Deal Finder Tools
Deal Analysis Calculators
Property Management Software
Exclusive discounts to Home Depot, RentRedi, and more
$0
7 days free
$828/yr or $69/mo when billed monthly.
$390/yr or $32.5/mo when billed annually.
7 days free. Cancel anytime.
Already a Pro Member? Sign in here

Join Over 3 Million Real Estate Investors

Create a free BiggerPockets account to comment, participate, and connect with over 3 million real estate investors.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
The community here is like my own little personal real estate army that I can depend upon to help me through ANY problems I come across.
Real Estate Deal Analysis & Advice
All Forum Categories
Followed Discussions
Followed Categories
Followed People
Followed Locations
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback

Updated almost 7 years ago on . Most recent reply

User Stats

825
Posts
278
Votes
Amanda G.
  • Rental Property Investor
  • Augusta, GA
278
Votes |
825
Posts

Trying again with all the details- good BRRR?

Amanda G.
  • Rental Property Investor
  • Augusta, GA
Posted

Price $20,000, $4,000 down, owner financed

Closing $1,500
Est. Repairs $28,500
roughly $34k in
ARV $85k

Rent $875

Taxes $95
Insurance $75
Termite $50
Repairs $80
Cap. Ex. $100
Vacancy $87
Property Mgmt $87
Total $574

$86/month owner financed loan

Monthly cash flow $215
CoC 7% with management/ 10.6% self-managed

Refi $34k leaving 20% in ($7k), CoC jumps to 33%, $28,000 back out

Thoughts?

Most Popular Reply

User Stats

13,365
Posts
19,402
Votes
Joe Villeneuve
#4 All Forums Contributor
  • Plymouth, MI
19,402
Votes |
13,365
Posts
Joe Villeneuve
#4 All Forums Contributor
  • Plymouth, MI
Replied

Unfortunately, the deal doesn't even make "cents" from a rental point of view...but it does make "dollars" from a flip point of view...so go "make some dollars".

Loading replies...